close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis  

What's this?
Dollar0Point14
Implied share price

Sell Overvalued by 97.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
SMI
Semiconductor Manufacturing Int'l (ADR)
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
AVGO
Avago Technologies Ltd
Change
8.77 359.19 7.5 0.84 13.22 25.39
All amounts in millions
from last financial year
         
Implied Share Price $0.14 $43.33 $197.19 $45.85 $55.29
Market Cap 4,846 175,709 152,319 69,783 67,478
Net Debt 128 -2,643 -335,470 902 2,050
Enterprise Value (EV) 234,281 173,066 455,405 70,685 69,528
Revenue 2,236 55,355 843,497 13,000 6,824
EBITDA 652 23,067 544,665 5,346 2,738
Percent 29.2 % 41.7 % 64.6 % 41.1 % 40.1 %
EBIT 248 14,356 322,159 4,213 1,776
Percent 11.1 % 25.9 % 38.2 % 32.4 % 26.0 %
Balance Sheet          
Total Assets 7,115 101,459 1,657,518 16,230 10,515
Total Liabilities 3,385 40,374 435,846 6,284 5,801
Shareholders Equity 3,729 61,085 1,221,671 9,946 4,714.0

Price history

Comments

No comments yet. Login to comment.